Savings Plan and Future Cost Estimation for University of Phoenix Bay Area Campus

How much will it cost and what do you need to save?

Savings Plan and Future Cost Estimation

Estimated Annual Cost in 2039$45,480
Monthly savings required$360

How much will it cost to send your child to University of Phoenix Bay Area Campus in 18 years and how much do you need to save?  A 4 year degree is estimated to be priced at $181,918.69 for students enrolling in 2039 if tuition increases average 5% per year until then.   Assuming you have no current college savings, monthly deposits of $360.01 into a 529 or other college savings plan earning and after tax or tax exempt return of 7% will be necessary to achieve this balance.

Assumptions

Current Annual Cost$17,538.00
Years until enrollment18
Annual Tuition Increase5%
Current Savings$0.00
After Tax Return on Savings7%
Years of enrollment4

Current Savings Shortfall

College Savings Calculator

Update Your Savings Plan

Discover how much will you need to start saving now to afford University of Phoenix Bay Area Campus in the future.

Planned Savings Balance

College Savings Schedule

Month Begin Deposit Withdraw Interest End
1 $0.00 $360.01 $0.00 $0.00 $360.01
2 $360.01 $360.01 $0.00 $2.04 $722.06
3 $722.06 $360.01 $0.00 $4.08 $1,086.15
4 $1,086.15 $360.01 $0.00 $6.14 $1,452.30
5 $1,452.30 $360.01 $0.00 $8.21 $1,820.52
6 $1,820.52 $360.01 $0.00 $10.29 $2,190.82
7 $2,190.82 $360.01 $0.00 $12.39 $2,563.22
8 $2,563.22 $360.01 $0.00 $14.49 $2,937.72
9 $2,937.72 $360.01 $0.00 $16.61 $3,314.34
10 $3,314.34 $360.01 $0.00 $18.74 $3,693.09
11 $3,693.09 $360.01 $0.00 $20.88 $4,073.98
12 $4,073.98 $360.01 $0.00 $23.03 $4,457.02
13 $4,457.02 $360.01 $0.00 $25.20 $4,842.23
14 $4,842.23 $360.01 $0.00 $27.38 $5,229.62
15 $5,229.62 $360.01 $0.00 $29.57 $5,619.20
16 $5,619.20 $360.01 $0.00 $31.77 $6,010.98
17 $6,010.98 $360.01 $0.00 $33.99 $6,404.98
18 $6,404.98 $360.01 $0.00 $36.21 $6,801.20
19 $6,801.20 $360.01 $0.00 $38.45 $7,199.66
20 $7,199.66 $360.01 $0.00 $40.71 $7,600.38
21 $7,600.38 $360.01 $0.00 $42.97 $8,003.36
22 $8,003.36 $360.01 $0.00 $45.25 $8,408.62
23 $8,408.62 $360.01 $0.00 $47.54 $8,816.17
24 $8,816.17 $360.01 $0.00 $49.85 $9,226.03
25 $9,226.03 $360.01 $0.00 $52.17 $9,638.21
26 $9,638.21 $360.01 $0.00 $54.50 $10,052.72
27 $10,052.72 $360.01 $0.00 $56.84 $10,469.57
28 $10,469.57 $360.01 $0.00 $59.20 $10,888.78
29 $10,888.78 $360.01 $0.00 $61.57 $11,310.36
30 $11,310.36 $360.01 $0.00 $63.95 $11,734.32
31 $11,734.32 $360.01 $0.00 $66.35 $12,160.68
32 $12,160.68 $360.01 $0.00 $68.76 $12,589.45
33 $12,589.45 $360.01 $0.00 $71.18 $13,020.64
34 $13,020.64 $360.01 $0.00 $73.62 $13,454.27
35 $13,454.27 $360.01 $0.00 $76.07 $13,890.35
36 $13,890.35 $360.01 $0.00 $78.54 $14,328.90
37 $14,328.90 $360.01 $0.00 $81.02 $14,769.93
38 $14,769.93 $360.01 $0.00 $83.51 $15,213.45
39 $15,213.45 $360.01 $0.00 $86.02 $15,659.48
40 $15,659.48 $360.01 $0.00 $88.54 $16,108.03
41 $16,108.03 $360.01 $0.00 $91.08 $16,559.12
42 $16,559.12 $360.01 $0.00 $93.63 $17,012.76
43 $17,012.76 $360.01 $0.00 $96.19 $17,468.96
44 $17,468.96 $360.01 $0.00 $98.77 $17,927.74
45 $17,927.74 $360.01 $0.00 $101.37 $18,389.12
46 $18,389.12 $360.01 $0.00 $103.97 $18,853.10
47 $18,853.10 $360.01 $0.00 $106.60 $19,319.71
48 $19,319.71 $360.01 $0.00 $109.24 $19,788.96
49 $19,788.96 $360.01 $0.00 $111.89 $20,260.86
50 $20,260.86 $360.01 $0.00 $114.56 $20,735.43
51 $20,735.43 $360.01 $0.00 $117.24 $21,212.68
52 $21,212.68 $360.01 $0.00 $119.94 $21,692.63
53 $21,692.63 $360.01 $0.00 $122.65 $22,175.29
54 $22,175.29 $360.01 $0.00 $125.38 $22,660.68
55 $22,660.68 $360.01 $0.00 $128.13 $23,148.82
56 $23,148.82 $360.01 $0.00 $130.89 $23,639.72
57 $23,639.72 $360.01 $0.00 $133.66 $24,133.39
58 $24,133.39 $360.01 $0.00 $136.45 $24,629.85
59 $24,629.85 $360.01 $0.00 $139.26 $25,129.12
60 $25,129.12 $360.01 $0.00 $142.08 $25,631.21
61 $25,631.21 $360.01 $0.00 $144.92 $26,136.14
62 $26,136.14 $360.01 $0.00 $147.78 $26,643.93
63 $26,643.93 $360.01 $0.00 $150.65 $27,154.59
64 $27,154.59 $360.01 $0.00 $153.54 $27,668.14
65 $27,668.14 $360.01 $0.00 $156.44 $28,184.59
66 $28,184.59 $360.01 $0.00 $159.36 $28,703.96
67 $28,703.96 $360.01 $0.00 $162.30 $29,226.27
68 $29,226.27 $360.01 $0.00 $165.25 $29,751.53
69 $29,751.53 $360.01 $0.00 $168.22 $30,279.76
70 $30,279.76 $360.01 $0.00 $171.21 $30,810.98
71 $30,810.98 $360.01 $0.00 $174.21 $31,345.20
72 $31,345.20 $360.01 $0.00 $177.23 $31,882.44
73 $31,882.44 $360.01 $0.00 $180.27 $32,422.72
74 $32,422.72 $360.01 $0.00 $183.32 $32,966.05
75 $32,966.05 $360.01 $0.00 $186.39 $33,512.45
76 $33,512.45 $360.01 $0.00 $189.48 $34,061.94
77 $34,061.94 $360.01 $0.00 $192.59 $34,614.54
78 $34,614.54 $360.01 $0.00 $195.72 $35,170.27
79 $35,170.27 $360.01 $0.00 $198.86 $35,729.14
80 $35,729.14 $360.01 $0.00 $202.02 $36,291.17
81 $36,291.17 $360.01 $0.00 $205.20 $36,856.38
82 $36,856.38 $360.01 $0.00 $208.39 $37,424.78
83 $37,424.78 $360.01 $0.00 $211.61 $37,996.40
84 $37,996.40 $360.01 $0.00 $214.84 $38,571.25
85 $38,571.25 $360.01 $0.00 $218.09 $39,149.35
86 $39,149.35 $360.01 $0.00 $221.36 $39,730.72
87 $39,730.72 $360.01 $0.00 $224.64 $40,315.37
88 $40,315.37 $360.01 $0.00 $227.95 $40,903.33
89 $40,903.33 $360.01 $0.00 $231.27 $41,494.61
90 $41,494.61 $360.01 $0.00 $234.62 $42,089.24
91 $42,089.24 $360.01 $0.00 $237.98 $42,687.23
92 $42,687.23 $360.01 $0.00 $241.36 $43,288.60
93 $43,288.60 $360.01 $0.00 $244.76 $43,893.37
94 $43,893.37 $360.01 $0.00 $248.18 $44,501.56
95 $44,501.56 $360.01 $0.00 $251.62 $45,113.19
96 $45,113.19 $360.01 $0.00 $255.08 $45,728.28
97 $45,728.28 $360.01 $0.00 $258.55 $46,346.84
98 $46,346.84 $360.01 $0.00 $262.05 $46,968.90
99 $46,968.90 $360.01 $0.00 $265.57 $47,594.48
100 $47,594.48 $360.01 $0.00 $269.11 $48,223.60
101 $48,223.60 $360.01 $0.00 $272.66 $48,856.27
102 $48,856.27 $360.01 $0.00 $276.24 $49,492.52
103 $49,492.52 $360.01 $0.00 $279.84 $50,132.37
104 $50,132.37 $360.01 $0.00 $283.46 $50,775.84
105 $50,775.84 $360.01 $0.00 $287.09 $51,422.94
106 $51,422.94 $360.01 $0.00 $290.75 $52,073.70
107 $52,073.70 $360.01 $0.00 $294.43 $52,728.14
108 $52,728.14 $360.01 $0.00 $298.13 $53,386.28
109 $53,386.28 $360.01 $0.00 $301.85 $54,048.14
110 $54,048.14 $360.01 $0.00 $305.60 $54,713.75
111 $54,713.75 $360.01 $0.00 $309.36 $55,383.12
112 $55,383.12 $360.01 $0.00 $313.14 $56,056.27
113 $56,056.27 $360.01 $0.00 $316.95 $56,733.23
114 $56,733.23 $360.01 $0.00 $320.78 $57,414.02
115 $57,414.02 $360.01 $0.00 $324.63 $58,098.66
116 $58,098.66 $360.01 $0.00 $328.50 $58,787.17
117 $58,787.17 $360.01 $0.00 $332.39 $59,479.57
118 $59,479.57 $360.01 $0.00 $336.31 $60,175.89
119 $60,175.89 $360.01 $0.00 $340.24 $60,876.14
120 $60,876.14 $360.01 $0.00 $344.20 $61,580.35
121 $61,580.35 $360.01 $0.00 $348.18 $62,288.54
122 $62,288.54 $360.01 $0.00 $352.19 $63,000.74
123 $63,000.74 $360.01 $0.00 $356.22 $63,716.97
124 $63,716.97 $360.01 $0.00 $360.27 $64,437.25
125 $64,437.25 $360.01 $0.00 $364.34 $65,161.60
126 $65,161.60 $360.01 $0.00 $368.43 $65,890.04
127 $65,890.04 $360.01 $0.00 $372.55 $66,622.60
128 $66,622.60 $360.01 $0.00 $376.69 $67,359.30
129 $67,359.30 $360.01 $0.00 $380.86 $68,100.17
130 $68,100.17 $360.01 $0.00 $385.05 $68,845.23
131 $68,845.23 $360.01 $0.00 $389.26 $69,594.50
132 $69,594.50 $360.01 $0.00 $393.50 $70,348.01
133 $70,348.01 $360.01 $0.00 $397.76 $71,105.78
134 $71,105.78 $360.01 $0.00 $402.04 $71,867.83
135 $71,867.83 $360.01 $0.00 $406.35 $72,634.19
136 $72,634.19 $360.01 $0.00 $410.68 $73,404.88
137 $73,404.88 $360.01 $0.00 $415.04 $74,179.93
138 $74,179.93 $360.01 $0.00 $419.42 $74,959.36
139 $74,959.36 $360.01 $0.00 $423.83 $75,743.20
140 $75,743.20 $360.01 $0.00 $428.26 $76,531.47
141 $76,531.47 $360.01 $0.00 $432.72 $77,324.20
142 $77,324.20 $360.01 $0.00 $437.20 $78,121.41
143 $78,121.41 $360.01 $0.00 $441.71 $78,923.13
144 $78,923.13 $360.01 $0.00 $446.24 $79,729.38
145 $79,729.38 $360.01 $0.00 $450.80 $80,540.19
146 $80,540.19 $360.01 $0.00 $455.39 $81,355.59
147 $81,355.59 $360.01 $0.00 $460.00 $82,175.60
148 $82,175.60 $360.01 $0.00 $464.63 $83,000.24
149 $83,000.24 $360.01 $0.00 $469.30 $83,829.55
150 $83,829.55 $360.01 $0.00 $473.98 $84,663.54
151 $84,663.54 $360.01 $0.00 $478.70 $85,502.25
152 $85,502.25 $360.01 $0.00 $483.44 $86,345.70
153 $86,345.70 $360.01 $0.00 $488.21 $87,193.92
154 $87,193.92 $360.01 $0.00 $493.01 $88,046.94
155 $88,046.94 $360.01 $0.00 $497.83 $88,904.78
156 $88,904.78 $360.01 $0.00 $502.68 $89,767.47
157 $89,767.47 $360.01 $0.00 $507.56 $90,635.04
158 $90,635.04 $360.01 $0.00 $512.46 $91,507.51
159 $91,507.51 $360.01 $0.00 $517.40 $92,384.92
160 $92,384.92 $360.01 $0.00 $522.36 $93,267.29
161 $93,267.29 $360.01 $0.00 $527.35 $94,154.65
162 $94,154.65 $360.01 $0.00 $532.36 $95,047.02
163 $95,047.02 $360.01 $0.00 $537.41 $95,944.44
164 $95,944.44 $360.01 $0.00 $542.48 $96,846.93
165 $96,846.93 $360.01 $0.00 $547.59 $97,754.53
166 $97,754.53 $360.01 $0.00 $552.72 $98,667.26
167 $98,667.26 $360.01 $0.00 $557.88 $99,585.15
168 $99,585.15 $360.01 $0.00 $563.07 $100,508.23
169 $100,508.23 $360.01 $0.00 $568.29 $101,436.53
170 $101,436.53 $360.01 $0.00 $573.54 $102,370.08
171 $102,370.08 $360.01 $0.00 $578.82 $103,308.91
172 $103,308.91 $360.01 $0.00 $584.12 $104,253.04
173 $104,253.04 $360.01 $0.00 $589.46 $105,202.51
174 $105,202.51 $360.01 $0.00 $594.83 $106,157.35
175 $106,157.35 $360.01 $0.00 $600.23 $107,117.59
176 $107,117.59 $360.01 $0.00 $605.66 $108,083.26
177 $108,083.26 $360.01 $0.00 $611.12 $109,054.39
178 $109,054.39 $360.01 $0.00 $616.61 $110,031.01
179 $110,031.01 $360.01 $0.00 $622.13 $111,013.15
180 $111,013.15 $360.01 $0.00 $627.68 $112,000.84
181 $112,000.84 $360.01 $0.00 $633.27 $112,994.12
182 $112,994.12 $360.01 $0.00 $638.89 $113,993.02
183 $113,993.02 $360.01 $0.00 $644.53 $114,997.56
184 $114,997.56 $360.01 $0.00 $650.21 $116,007.78
185 $116,007.78 $360.01 $0.00 $655.92 $117,023.71
186 $117,023.71 $360.01 $0.00 $661.67 $118,045.39
187 $118,045.39 $360.01 $0.00 $667.45 $119,072.85
188 $119,072.85 $360.01 $0.00 $673.26 $120,106.12
189 $120,106.12 $360.01 $0.00 $679.10 $121,145.23
190 $121,145.23 $360.01 $0.00 $684.97 $122,190.21
191 $122,190.21 $360.01 $0.00 $690.88 $123,241.10
192 $123,241.10 $360.01 $0.00 $696.82 $124,297.93
193 $124,297.93 $360.01 $0.00 $702.80 $125,360.74
194 $125,360.74 $360.01 $0.00 $708.81 $126,429.56
195 $126,429.56 $360.01 $0.00 $714.85 $127,504.42
196 $127,504.42 $360.01 $0.00 $720.93 $128,585.36
197 $128,585.36 $360.01 $0.00 $727.04 $129,672.41
198 $129,672.41 $360.01 $0.00 $733.19 $130,765.61
199 $130,765.61 $360.01 $0.00 $739.37 $131,864.99
200 $131,864.99 $360.01 $0.00 $745.58 $132,970.58
201 $132,970.58 $360.01 $0.00 $751.83 $134,082.42
202 $134,082.42 $360.01 $0.00 $758.12 $135,200.55
203 $135,200.55 $360.01 $0.00 $764.44 $136,325.00
204 $136,325.00 $360.01 $0.00 $770.80 $137,455.81
205 $137,455.81 $360.01 $0.00 $777.20 $138,593.02
206 $138,593.02 $360.01 $0.00 $783.63 $139,736.66
207 $139,736.66 $360.01 $0.00 $790.09 $140,886.76
208 $140,886.76 $360.01 $0.00 $796.59 $142,043.36
209 $142,043.36 $360.01 $0.00 $803.13 $143,206.50
210 $143,206.50 $360.01 $0.00 $809.71 $144,376.22
211 $144,376.22 $360.01 $0.00 $816.32 $145,552.55
212 $145,552.55 $360.01 $0.00 $822.98 $146,735.54
213 $146,735.54 $360.01 $0.00 $829.66 $147,925.21
214 $147,925.21 $360.01 $0.00 $836.39 $149,121.61
215 $149,121.61 $360.01 $0.00 $843.16 $150,324.78
216 $150,324.78 $360.01 $0.00 $849.96 $151,534.75
217 $151,534.75 $360.01 $42,207.29 $856.80 $110,544.27
218 $110,544.27 $360.01 $0.00 $625.03 $111,529.31
219 $111,529.31 $360.01 $0.00 $630.60 $112,519.92
220 $112,519.92 $360.01 $0.00 $636.20 $113,516.13
221 $113,516.13 $360.01 $0.00 $641.84 $114,517.98
222 $114,517.98 $360.01 $0.00 $647.50 $115,525.49
223 $115,525.49 $360.01 $0.00 $653.20 $116,538.70
224 $116,538.70 $360.01 $0.00 $658.93 $117,557.64
225 $117,557.64 $360.01 $0.00 $664.69 $118,582.34
226 $118,582.34 $360.01 $0.00 $670.48 $119,612.83
227 $119,612.83 $360.01 $0.00 $676.31 $120,649.15
228 $120,649.15 $360.01 $0.00 $682.17 $121,691.33
229 $121,691.33 $360.01 $44,317.65 $688.06 $78,421.75
230 $78,421.75 $360.01 $0.00 $443.41 $79,225.17
231 $79,225.17 $360.01 $0.00 $447.95 $80,033.13
232 $80,033.13 $360.01 $0.00 $452.52 $80,845.66
233 $80,845.66 $360.01 $0.00 $457.11 $81,662.78
234 $81,662.78 $360.01 $0.00 $461.73 $82,484.52
235 $82,484.52 $360.01 $0.00 $466.38 $83,310.91
236 $83,310.91 $360.01 $0.00 $471.05 $84,141.97
237 $84,141.97 $360.01 $0.00 $475.75 $84,977.73
238 $84,977.73 $360.01 $0.00 $480.48 $85,818.22
239 $85,818.22 $360.01 $0.00 $485.23 $86,663.46
240 $86,663.46 $360.01 $0.00 $490.01 $87,513.48
241 $87,513.48 $360.01 $46,533.54 $494.81 $41,834.76
242 $41,834.76 $360.01 $0.00 $236.54 $42,431.31
243 $42,431.31 $360.01 $0.00 $239.91 $43,031.23
244 $43,031.23 $360.01 $0.00 $243.30 $43,634.54
245 $43,634.54 $360.01 $0.00 $246.72 $44,241.27
246 $44,241.27 $360.01 $0.00 $250.15 $44,851.43
247 $44,851.43 $360.01 $0.00 $253.60 $45,465.04
248 $45,465.04 $360.01 $0.00 $257.07 $46,082.12
249 $46,082.12 $360.01 $0.00 $260.56 $46,702.69
250 $46,702.69 $360.01 $0.00 $264.06 $47,326.76
251 $47,326.76 $360.01 $0.00 $267.59 $47,954.36
252 $47,954.36 $360.01 $0.00 $271.14 $48,585.51
253 $48,585.51 $0.00 $48,860.21 $274.71 $0.01